Cost of Sales
-1,699,000 GBP2023-01-01 ~ 2023-12-31
-1,533,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,634,000 GBP2023-01-01 ~ 2023-12-31
-1,811,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,380,000 GBP2023-01-01 ~ 2023-12-31
-9,189,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,000 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,441,000 GBP2023-01-01 ~ 2023-12-31
-358,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,086,000 GBP2023-01-01 ~ 2023-12-31
446,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,355,000 GBP2023-01-01 ~ 2023-12-31
88,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
1,076,000 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
979,000 GBP2023-12-31
901,000 GBP2022-12-31
Fixed Assets - Investments
491,000 GBP2023-12-31
491,000 GBP2022-12-31
Fixed Assets
2,546,000 GBP2023-12-31
1,392,000 GBP2022-12-31
Debtors
Amounts falling due within one year
2,676,000 GBP2023-12-31
Debtors
2,643,000 GBP2022-12-31
Cash at bank and in hand
2,485,000 GBP2023-12-31
4,204,000 GBP2022-12-31
Current Assets
5,161,000 GBP2023-12-31
6,847,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,714,000 GBP2023-12-31
-5,919,000 GBP2022-12-31
Net Current Assets/Liabilities
2,447,000 GBP2023-12-31
928,000 GBP2022-12-31
Total Assets Less Current Liabilities
4,993,000 GBP2023-12-31
2,320,000 GBP2022-12-31
Net Assets/Liabilities
4,635,000 GBP2023-12-31
2,280,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Share premium
21,000 GBP2023-12-31
21,000 GBP2022-12-31
21,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,614,000 GBP2023-12-31
2,259,000 GBP2022-12-31
2,171,000 GBP2021-12-31
Equity
4,635,000 GBP2023-12-31
2,280,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,355,000 GBP2023-01-01 ~ 2023-12-31
88,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,000 GBP2023-01-01 ~ 2023-12-31
19,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1282023-01-01 ~ 2023-12-31
1292022-01-01 ~ 2022-12-31
Wages/Salaries
5,332,000 GBP2023-01-01 ~ 2023-12-31
7,551,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
367,000 GBP2023-01-01 ~ 2023-12-31
506,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,058,000 GBP2023-01-01 ~ 2023-12-31
8,685,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
187,000 GBP2023-01-01 ~ 2023-12-31
166,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,094,000 GBP2023-01-01 ~ 2023-12-31
-349,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
1,249,000 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
798,000 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
99,000 GBP2023-12-31
835,000 GBP2022-12-31
Computers
522,000 GBP2023-12-31
769,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,419,000 GBP2023-12-31
1,604,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-51,000 GBP2023-01-01 ~ 2023-12-31
Computers
-531,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-582,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
200,000 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
18,000 GBP2023-12-31
92,000 GBP2022-12-31
Computers
222,000 GBP2023-12-31
611,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
440,000 GBP2023-12-31
703,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
117,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
60,000 GBP2023-01-01 ~ 2023-12-31
Computers
142,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
319,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-51,000 GBP2023-01-01 ~ 2023-12-31
Computers
-531,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-582,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
598,000 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
81,000 GBP2023-12-31
743,000 GBP2022-12-31
Computers
300,000 GBP2023-12-31
158,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,214,000 GBP2023-12-31
1,633,000 GBP2022-12-31
Prepayments/Accrued Income
Current
449,000 GBP2023-12-31
229,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
13,000 GBP2023-12-31
781,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,676,000 GBP2023-12-31
2,643,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
0 GBP2023-12-31
12,000 GBP2022-12-31
Amounts owed to group undertakings
Current
1,188,000 GBP2023-12-31
873,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
548,000 GBP2023-12-31
720,000 GBP2022-12-31
Other Creditors
Current
32,000 GBP2023-12-31
13,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
946,000 GBP2023-12-31
4,301,000 GBP2022-12-31
Creditors
Current
2,714,000 GBP2023-12-31
5,919,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
92,000 GBP2023-12-31
6,000 GBP2022-12-31
Between two and five year
400,000 GBP2023-12-31
0 GBP2022-12-31
More than five year
341,000 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
833,000 GBP2023-12-31
6,000 GBP2022-12-31